Unlock all features! Tap here to upgrade
43867 Trabuco Court, Coarsegold, CA 93614
4 beds • 4 baths • 2800 sqft • 2 units
$397,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -1.34% first-year return on $108k initial cash invested.
-1.34%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$4,614
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,614 income − $4,734 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,560
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,614
Total Expenses
$4,734
Mortgage P&I
43%
$2,005
Property Taxes
8%
$373
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Yosemite Hilltop Retreat | Pets Welcome! | $2,710 | $162 | 2 | 2 | 0.79 mi |
Mama Bear | Boho Escape w/ Mtn Views | $3,647 | $218 | 2 | 2 | 0.82 mi |
Apartment @ McMillan Ranch | $2,877 | $172 | 2 | 1 | 1.66 mi |
Boho Bungalow n/Yosemite w/stocktank pool! | $3,614 | $216 | 2 | 2 | 0.8 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality